[SBAGAN] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -89.47%
YoY- -86.21%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 11,367 10,936 12,452 11,876 13,871 10,586 10,314 6.70%
PBT 6,344 12,190 19,482 4,484 29,122 30,164 24,750 -59.68%
Tax -1,578 -1,542 -1,814 -1,776 -3,319 -1,357 -1,314 12.99%
NP 4,766 10,648 17,668 2,708 25,803 28,806 23,436 -65.45%
-
NP to SH 4,766 10,648 17,668 2,708 25,714 28,806 23,436 -65.45%
-
Tax Rate 24.87% 12.65% 9.31% 39.61% 11.40% 4.50% 5.31% -
Total Cost 6,601 288 -5,216 9,168 -11,932 -18,220 -13,122 -
-
Net Worth 199,827 203,080 205,492 197,337 195,981 192,462 183,426 5.88%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 50,079 2,086 - - - 1,134 1,701 855.42%
Div Payout % 1,050.76% 19.60% - - - 3.94% 7.26% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 199,827 203,080 205,492 197,337 195,981 192,462 183,426 5.88%
NOSH 60,482 1,889 1,889 1,890 1,883 1,890 1,890 910.09%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 41.93% 97.37% 141.89% 22.80% 186.02% 272.10% 227.23% -
ROE 2.39% 5.24% 8.60% 1.37% 13.12% 14.97% 12.78% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.79 578.62 658.84 628.36 736.46 560.14 545.71 -89.43%
EPS 7.88 563.39 934.82 143.28 1,365.24 1,524.16 1,240.00 -96.57%
DPS 82.80 110.40 0.00 0.00 0.00 60.00 90.00 -5.41%
NAPS 3.3039 107.4503 108.727 104.4111 104.0529 101.8317 97.0508 -89.51%
Adjusted Per Share Value based on latest NOSH - 1,890
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.21 11.75 13.38 12.76 14.90 11.37 11.08 6.69%
EPS 5.12 11.44 18.98 2.91 27.62 30.95 25.18 -65.45%
DPS 53.80 2.24 0.00 0.00 0.00 1.22 1.83 854.51%
NAPS 2.1467 2.1817 2.2076 2.12 2.1054 2.0676 1.9705 5.88%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.79 4.09 3.73 3.75 4.31 4.44 2.97 -
P/RPS 14.85 0.71 0.57 0.60 0.59 0.79 0.54 812.91%
P/EPS 35.41 0.73 0.40 2.62 0.32 0.29 0.24 2700.68%
EY 2.82 137.75 250.62 38.21 316.76 343.28 417.51 -96.43%
DY 29.68 26.99 0.00 0.00 0.00 13.51 30.30 -1.37%
P/NAPS 0.84 0.04 0.03 0.04 0.04 0.04 0.03 823.96%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 19/05/05 21/02/05 30/11/04 27/08/04 25/05/04 26/02/04 -
Price 2.66 3.36 4.06 3.86 3.97 4.73 3.19 -
P/RPS 14.15 0.58 0.62 0.61 0.54 0.84 0.58 742.81%
P/EPS 33.76 0.60 0.43 2.69 0.29 0.31 0.26 2471.82%
EY 2.96 167.67 230.25 37.12 343.89 322.23 388.71 -96.14%
DY 31.13 32.86 0.00 0.00 0.00 12.68 28.21 6.79%
P/NAPS 0.81 0.03 0.04 0.04 0.04 0.05 0.03 801.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment